Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Junior: Near-term Producer
Rating & Risk: Login to view
MX Gold Corp
www: mxgoldcorp.com     email: info@mxgoldcorp.com

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
CVE:MXL 05/23/2017 CAD 0.150 -0.010 0.380 - 0.120 1,190,000
OTCMKTS:MXLGF 05/23/2017 USD 0.1090 -0.0090 0.3100 - 0.0800 166,966
Alert me when stock is updated

Description

MX Gold Corp are a gold focused junior near-term producer with one mine in development in Canada and two exploration properties. They have approximately 0.25Moz. of gold in the reserves and resources category of which 0.2Moz. are in the measured and indicated category. They have a market capitalisation of ~C$17.49M which is a fall of roughly 44% over the last twelve months. As of 09/30/2016 they have ~C$1M debt and ~C$2.78M cash. They have 157M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 06/13/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $31.39M $17.49M 09/30/2016 $-13.89M
Total Assets: $9.95M $13.04M 09/30/2016 $3.08M
Total Liabilities: $3.96M $2.97M 09/30/2016 $-0.99M
Current Assets: $3.90M $3.03M 09/30/2016 $-0.87M
Current Liabilities: $2.62M $1.73M 09/30/2016 $-0.89M
Total Debt: $5.46M $0.54M 09/30/2016 $-4.92M
Cash: $4.10M $2.78M 09/30/2016 $-1.32M
Enterprise Value: $32.74M $15.25M 06/26/1970 $-17.49M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to Cash Flow Ratio: n/a n/a never 0.00
Finance within 1 year: 06/13/2016 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 06/13/2016 0.00%
Misc 06/13/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.211 $0.111 16:05 on 05/23/2017 $-0.10
Shares Outstanding: 100,000,000 156,880,000 09/30/2016 56,880,000
Shares Fully Diluted: 149,000,000 156,880,000 09/30/2016 7,880,000
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 12/01/2016 06/13/2016 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
06/13/2016 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
06/13/2016 0
Initial CapEx (Outstanding): $15.00M
47.79% of Mkt.Cap
$15.00M
85.75% of Mkt.Cap
06/13/2016 $0.00M
Funding Option: n/a n/a 06/13/2016 n/a
Documentation: none PEA 07/13/2016 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 06/13/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: n/a n/a 06/13/2016 0.00M
Measured & Indicated: 0.20M 0.20M 06/13/2016 0.00M
Inferred: 0.05M 0.05M 06/13/2016 0.00M
Reserves & Resources: 0.25M 0.25M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 06/13/2016 0.00M
Measured & Indicated: 0.15M 0.15M 06/13/2016 0.00M
Inferred: 0.02M 0.02M 06/13/2016 0.00M
Reserves & Resources: 0.18M 0.18M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 06/13/2016 $0.00
Extra Operating Cost: n/a n/a 06/13/2016 $0.00
Average Grade: 6.00 g/t 6.00 g/t 06/13/2016 n/a
Recovery Rate: (CG)  95.00% (CG)  95.00% 07/13/2016 0.00%
F
U
T
U
R
E
Proven & Probable: 0.20M 0.20M 06/13/2016 0.00M
Annual Production: 20,000oz. 20,000oz. 06/13/2016 0oz.
Cash Cost: $650 $650 06/13/2016 $0
Extra Operating Cost: $350 $350 06/13/2016 $0
SILVER 06/13/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: n/a n/a 06/13/2016 0.00M
Measured & Indicated: n/a n/a 06/13/2016 0.00M
Inferred: n/a n/a 06/13/2016 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 06/13/2016 0.00M
Measured & Indicated: n/a n/a 06/13/2016 0.00M
Inferred: n/a n/a 06/13/2016 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 06/13/2016 $0.00
Extra Operating Cost: n/a n/a 06/13/2016 $0.00
Average Grade: n/a n/a 06/13/2016 n/a
Recovery Rate: n/a n/a 06/13/2016 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 06/13/2016 0.00M
Annual Production: n/a n/a 06/13/2016 n/a
Cash Cost: n/a n/a 06/13/2016 n/a
Extra Operating Cost: n/a n/a 06/13/2016 n/a

Property

Last Analysis Data  (06/13/2016)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development British Colombia, Canada Willa 100% (guess) 5,000 Underground show
$15 million capex. Funded. Production in 2015.

Economic, but could be a short mine life.

500 tpd, or about 30,000 oz year.

250,000 oz.
Exploration British Colombia, Canada Bralorne 100% (guess) 5,000 n/a show
Early exploration.

Next door to the 4 million oz Bralorne Mine.
Exploration British Colombia, Canada Redbird - Rabbit 100% (guess) 4,000 Underground show
Past producing high grade gold mine.

Early exploration.
Total Land Package Size (ha): 14,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development British Colombia, Canada Willa 100% (guess) 5,000 Underground show
$15 million capex. Funded. Production in 2015.

Economic, but could be a short mine life.

500 tpd, or about 30,000 oz year.

250,000 oz.
Exploration British Colombia, Canada Bralorne 100% (guess) 5,000 n/a show
Early exploration.

Next door to the 4 million oz Bralorne Mine.
Exploration British Colombia, Canada Redbird - Rabbit 100% (guess) 4,000 Underground show
Past producing high grade gold mine.

Early exploration.
Total Land Package Size (ha): 14,000  

Profitability (by resource)

Proven &
Probable
06/13/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
n/a n/a n/a 0.00%
Measured &
Indicated
06/13/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 0.20M 0.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -0.12M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.15M 0.15M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.09M
Maximum Profit (Gold): $30.33M $26.84M n/a $-3.49M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $30.33M $26.84M n/a $-3.49M
Max Profit / Current MCap: 0.967 1.535 n/a 0.568
Max Profit Per Share (Gold): $0.20 $0.17 n/a $-0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.20 $0.17 n/a $-0.03
Total Free Profit Per Share: $0.00 $0.02 n/a $0.02
FD Mkt. Cap / Gold Eq.: $206.48 $115.08 n/a $-91.40
FD Mkt. Cap / Silver Eq.: $2.79 $1.57 n/a $-1.22
FD Mkt. Cap / Per Metal
as % Spot Price:
16.07% 9.19% n/a -6.88%

Reserves &
Resources
06/13/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 0.25M 0.25M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -0.16M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.18M 0.18M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.11M
Maximum Profit (Gold): $35.07M $31.04M n/a $-4.04M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $35.07M $31.04M n/a $-4.04M
Max Profit / Current MCap: 1.118 1.774 n/a 0.657
Max Profit Per Share (Gold): $0.24 $0.20 n/a $-0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.24 $0.20 n/a $-0.04
Total Free Profit Per Share: $0.00 $0.05 n/a $0.05
FD Mkt. Cap / Gold Eq.: $178.58 $99.53 n/a $-79.05
FD Mkt. Cap / Silver Eq.: $2.42 $1.36 n/a $-1.06
FD Mkt. Cap / Per Metal
as % Spot Price:
13.90% 7.95% n/a -5.95%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×